TMO
Thermo Fisher Scientific Inc
Price:  
535.85 
USD
Volume:  
1,922,174.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMO WACC - Weighted Average Cost of Capital

The WACC of Thermo Fisher Scientific Inc (TMO) is 7.6%.

The Cost of Equity of Thermo Fisher Scientific Inc (TMO) is 8.25%.
The Cost of Debt of Thermo Fisher Scientific Inc (TMO) is 4.65%.

Range Selected
Cost of equity 7.00% - 9.50% 8.25%
Tax rate 9.00% - 10.10% 9.55%
Cost of debt 4.00% - 5.30% 4.65%
WACC 6.5% - 8.8% 7.6%
WACC

TMO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.68 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.50%
Tax rate 9.00% 10.10%
Debt/Equity ratio 0.17 0.17
Cost of debt 4.00% 5.30%
After-tax WACC 6.5% 8.8%
Selected WACC 7.6%